I

Icon Offshore Bhd
KLSE:ICON

Watchlist Manager
Icon Offshore Bhd
KLSE:ICON
Watchlist
Price: 2.17 MYR -1.36% Market Closed
Market Cap: 2.4B MYR

Relative Value

The Relative Value of one ICON stock under the Base Case scenario is hidden MYR. Compared to the current market price of 2.17 MYR, Icon Offshore Bhd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ICON Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

ICON Competitors Multiples
Icon Offshore Bhd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
Icon Offshore Bhd
KLSE:ICON
2.4B MYR 12.2 2 248.2 31.9 109.9
US
Schlumberger NV
NYSE:SLB
71.8B USD 2 19.8 9.4 13.4
US
Baker Hughes Co
NASDAQ:BKR
52.4B USD 1.9 18.2 11.5 15.1
US
Halliburton Co
NYSE:HAL
28.3B USD 1.3 21.4 7.7 10.4
LU
Tenaris SA
MIL:TEN
19.3B EUR 1.9 11.3 8.1 10.4
UK
TechnipFMC PLC
NYSE:FTI
21.8B USD 2.2 23.1 12.3 16.6
CN
Yantai Jereh Oilfield Services Group Co Ltd
SZSE:002353
91.5B CNY 5.6 30.9 28.8 28.8
US
Nov Inc
NYSE:NOV
6.7B USD 0.8 17.5 7 10.5
UK
Subsea 7 SA
OSE:SUBC
66.1B NOK 0.9 23 0.6 1.3
FR
Technip Energies NV
PAR:TE
5.6B EUR 0.5 9.9 3.8 3.8
IT
Saipem SpA
MIL:SPM
5.5B EUR 0.2 11.3 2.9 5.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
I
Icon Offshore Bhd
KLSE:ICON
Average EV/EBITDA: 11.3
31.9
43%
0.7
US
Schlumberger NV
NYSE:SLB
9.4
3%
3.1
US
B
Baker Hughes Co
NASDAQ:BKR
11.5
7%
1.6
US
Halliburton Co
NYSE:HAL
7.7
-4%
N/A
LU
Tenaris SA
MIL:TEN
8.1
-3%
N/A
UK
TechnipFMC PLC
NYSE:FTI
12.3
18%
0.7
CN
Yantai Jereh Oilfield Services Group Co Ltd
SZSE:002353
28.8
28%
1
US
Nov Inc
NYSE:NOV
7
-4%
N/A
UK
Subsea 7 SA
OSE:SUBC
0.6
16%
0
FR
Technip Energies NV
PAR:TE
3.8
16%
0.2
IT
Saipem SpA
MIL:SPM
2.9
14%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
I
Icon Offshore Bhd
KLSE:ICON
Average EV/EBIT: 20.5
109.9
90%
1.2
US
Schlumberger NV
NYSE:SLB
13.4
2%
6.7
US
B
Baker Hughes Co
NASDAQ:BKR
15.1
9%
1.7
US
Halliburton Co
NYSE:HAL
10.4
-5%
N/A
LU
Tenaris SA
MIL:TEN
10.4
-4%
N/A
UK
TechnipFMC PLC
NYSE:FTI
16.6
22%
0.8
CN
Yantai Jereh Oilfield Services Group Co Ltd
SZSE:002353
28.8
23%
1.3
US
Nov Inc
NYSE:NOV
10.5
-6%
N/A
UK
Subsea 7 SA
OSE:SUBC
1.3
31%
0
FR
Technip Energies NV
PAR:TE
3.8
17%
0.2
IT
Saipem SpA
MIL:SPM
5.3
14%
0.4